(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 235.03%9.35M | 64.60%-3.92M | 118.11%10.08M | 272.15%31.74M | -146.52%-3.65M | -125.47%-6.92M | -2.72%-11.09M | 74.32%-14.3M | 55.05%-8.29M | 7.85M |
Net income from continuing operations | 85.36%-955K | -29.89%-4.63M | 47.06%-25.09M | 67.89%-8.4M | -1.58%-6.6M | 46.43%-6.52M | 77.35%-3.57M | 22.22%-36.87M | 90.65%-2.45M | ---6.5M |
Operating gains losses | -1.47%1.94M | 11.82%2.07M | 68.63%6.86M | 518.23%1.19M | 9.06%1.85M | -7.13%1.97M | -42.38%1.85M | 138.64%9.71M | 1,293.23%2.68M | --1.7M |
Depreciation and amortization | -43.61%4.06M | -31.11%5.07M | 5.71%28.93M | 2.99%7.28M | 0.13%7.09M | 0.11%7.21M | 13.84%7.35M | 3.01%28.19M | 5.43%7.45M | --7.08M |
Deferred tax | -59.46%-59K | ---56K | 92.07%-560K | 80.11%-442K | -175.70%-81K | -161.67%-37K | --0 | 103.45%244K | 112.33%274K | --107K |
Other non cash items | -15.22%440K | 23.25%440K | 114.69%1.76M | 237.70%1.09M | 20.52%-213K | 624.24%519K | 395.83%357K | 100.78%93K | 148.93%388K | ---268K |
Change In working capital | 131.26%3.6M | 65.21%-6.69M | 90.89%-3.11M | 439.94%33.86M | -208.76%-6.23M | -6,705.92%-11.5M | -318.72%-19.24M | 49.34%-17.3M | -83.42%-18.27M | --5.73M |
-Change in receivables | 212.25%11.84M | 288.12%12.93M | -255.50%-33.37M | -139.94%-10.31M | -413.75%-5.64M | -1,024.73%-10.55M | -7,894.19%-6.88M | -23.53%-11.6M | -187.92%-12.37M | --1.8M |
-Change in inventory | 156.94%944K | 77.61%-217K | 48.48%-1.94M | 3,730.56%1.31M | 24.00%-624K | -7,436.36%-1.66M | 74.79%-969K | -144.50%-9.23M | -12,508.33%-4.54M | ---821K |
-Change in prepaid assets | 264.68%7.47M | -202.49%-8.03M | -261.20%-8.22M | -2,304.68%-8.49M | 290.02%876K | 47.48%2.05M | -24.03%-2.65M | -203.73%-5.29M | -1,158.70%-4.08M | ---461K |
-Change in payables and accrued expense | -543.76%-7.65M | -211.48%-10.88M | 428.24%21.27M | 559.78%16.41M | -37.71%6.64M | -8.84%1.72M | -184.05%-3.49M | 423.73%20.98M | 219.84%4.28M | --10.66M |
-Change in other working capital | -194.06%-9.01M | 90.47%-500K | 197.67%19.15M | 1,528.66%34.95M | -37.60%-7.49M | -23.20%-3.06M | -95.49%-5.25M | 37.91%-12.17M | 36.14%-1.56M | ---5.44M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 235.03%9.35M | 64.60%-3.92M | 118.11%10.08M | 272.15%31.74M | -146.52%-3.65M | -125.47%-6.92M | -2.72%-11.09M | 74.32%-14.3M | 55.05%-8.29M | --7.85M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -635.90%-1.15M | 32.44%-2.07M | 64.83%-10.49M | -1,063.62%-6.01M | 78.57%-1.26M | 85.13%-156K | 36.35%-3.06M | 41.48%-17.45M | -1,017.95%-5.73M | -5.86M |
Net PPE purchase and sale | -430.86%-804K | 55.84%-1.26M | 69.87%-8.62M | -563.80%-4.75M | 78.57%-1.26M | 123.16%243K | 35.41%-2.85M | 40.38%-17.05M | -658.83%-5.73M | ---5.86M |
Net intangibles purchase and sale | 13.78%-344K | -280.75%-811K | -53.36%-1.87M | -213.97%-1.26M | --0 | ---399K | 46.75%-213K | 67.21%-400K | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -635.90%-1.15M | 32.44%-2.07M | 64.83%-10.49M | -1,063.62%-6.01M | 78.57%-1.26M | 85.13%-156K | 36.35%-3.06M | 41.48%-17.45M | -1,017.95%-5.73M | ---5.86M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -204.49%-9.84M | 474.15%7.61M | -112.35%-11.24M | -210.86%-24.69M | 266.79%6.08M | 8.75%9.42M | -122.30%-2.04M | -46.30%48.86M | 55.88%34.72M | -3.64M |
Net issuance payments of debt | -777.27%-6.2M | 302.47%8.35M | -297.97%-32.58M | -205.53%-24.78M | 15.40%-4.59M | -90.07%915K | -146.88%-4.13M | 514.84%33.96M | -9.03%21.36M | ---5.42M |
Net common stock issuance | --0 | --0 | -80.43%20.4M | --1K | 277.54%8.25M | --9.45M | --2.7M | -80.72%20.09M | --17.9M | --2.19M |
Proceeds from stock option exercised by employees | --0 | -1.18%1.26M | --2.31M | --0 | 53.13%1.03M | -99.79%1K | 93.47%1.28M | --1.8M | --0 | --672K |
Net other financing activities | -284.18%-3.64M | -6.38%-2M | 73.03%-1.36M | 102.68%85K | 228.06%1.38M | ---948K | ---1.88M | -38.60%-6.99M | -43.02%-4.54M | ---1.08M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -204.49%-9.84M | 474.15%7.61M | -112.35%-11.24M | -210.86%-24.69M | 266.79%6.08M | 8.75%9.42M | -122.30%-2.04M | -46.30%48.86M | 55.88%34.72M | ---3.64M |
Net cash flow | ||||||||||
Beginning cash position | 44.52%20M | -38.78%18.38M | 303.78%30.03M | 105.08%17.35M | 47.42%16.18M | 115.07%13.84M | 132.45%30.03M | 73.71%12.92M | 10.22%9.32M | --10.97M |
Current changes in cash | -170.15%-1.64M | 110.01%1.62M | -312.42%-11.64M | -76.77%1.04M | 170.70%1.17M | -48.49%2.34M | -149.69%-16.19M | 212.13%17.11M | 364.30%20.7M | ---1.65M |
End cash Position | 13.50%18.36M | 44.52%20M | 42.31%18.38M | 42.31%18.38M | 86.08%17.35M | 47.42%16.18M | 115.07%13.84M | 132.45%30.03M | 132.45%30.03M | --9.32M |
Free cash flow | 215.51%8.18M | 57.64%-5.99M | 99.53%-408K | 229.79%25.73M | -346.49%-4.91M | -71.84%-7.08M | 9.33%-14.15M | 63.78%-31.75M | 29.30%-14.02M | --1.99M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
No Data
No Data